Ostin Technology Group Co Ltd
NASDAQ:OST
Income Statement
Earnings Waterfall
Ostin Technology Group Co Ltd
Income Statement
Ostin Technology Group Co Ltd
| Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
140
N/A
|
227
+62%
|
168
-26%
|
228
+36%
|
105
-54%
|
140
+33%
|
58
-59%
|
72
+26%
|
32
-55%
|
53
+64%
|
40
-26%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(129)
|
(206)
|
(150)
|
(202)
|
(93)
|
(126)
|
(55)
|
(70)
|
(31)
|
(50)
|
(37)
|
|
| Gross Profit |
12
N/A
|
22
+87%
|
17
-20%
|
26
+49%
|
13
-52%
|
13
+6%
|
2
-85%
|
3
+43%
|
2
-43%
|
4
+113%
|
3
-29%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(8)
|
(16)
|
(15)
|
(22)
|
(13)
|
(19)
|
(13)
|
(17)
|
(11)
|
(18)
|
(12)
|
|
| Selling, General & Administrative |
(5)
|
(10)
|
(9)
|
(14)
|
(10)
|
(15)
|
(10)
|
(14)
|
(10)
|
(15)
|
(9)
|
|
| Research & Development |
(3)
|
(6)
|
(6)
|
(8)
|
(3)
|
(4)
|
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
|
| Operating Income |
4
N/A
|
5
+57%
|
3
-51%
|
4
+60%
|
(0)
N/A
|
(6)
-1 762%
|
(10)
-87%
|
(14)
-37%
|
(10)
+33%
|
(15)
-51%
|
(9)
+37%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
|
| Pre-Tax Income |
3
N/A
|
4
+63%
|
3
-27%
|
5
+48%
|
0
-92%
|
(5)
N/A
|
(11)
-130%
|
(15)
-43%
|
(10)
+34%
|
(16)
-56%
|
(10)
+35%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
3
|
4
|
3
|
4
|
0
|
(5)
|
(11)
|
(16)
|
(10)
|
(16)
|
(10)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Net Income (Common) |
3
N/A
|
4
+53%
|
3
-25%
|
4
+39%
|
0
-95%
|
(5)
N/A
|
(11)
-129%
|
(16)
-42%
|
(10)
+35%
|
(15)
-51%
|
(10)
+34%
|
|
| EPS (Diluted) |
66.66
N/A
|
0.3
-100%
|
57.4
+19 033%
|
0.32
-99%
|
4.24
+1 225%
|
-3.42
N/A
|
-195.43
-5 614%
|
-245.97
-26%
|
-168.4
+32%
|
-219.48
-30%
|
-4.38
+98%
|
|